Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.17% first-year return on $304k initial cash invested.
-15.17%
Cash On Cash
3.18%
Cap Rate
0.51
DSCR
$8,018
Rent
-$3,845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,018 income − $11,863 expenses = $3,845 out of pocket
Investment Breakdown
|
Purchase Price
$1362k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,622
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,018
Total Expenses
$11,863
Mortgage P&I
89%
$7,133
Property Taxes
17%
$1,377
Home Insurance
6%
$486
HOA
2%
$140
Property Management
12%
$962
CapEx
4%
$321
Vacancy
3%
$241
Maintenance
4%
$321
Other
11%
$882